[EKSONS] QoQ Annualized Quarter Result on 30-Sep-2005 [#2]

Stock
[EKSONS] EKSONS CORPORATION BHD
Announcement Date
23-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- -9.26%
YoY- -45.69%
Quarter Report
Latest QR
Upcoming QR
EKSONS's Result
EKSONS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 357,556 283,247 271,397 234,954 204,408 312,760 302,282 11.88%
PBT 32,008 32,589 33,830 29,954 32,808 47,050 49,438 -25.21%
Tax -768 81 -1,284 -2,630 -2,756 -1,622 -2,661 -56.42%
NP 31,240 32,670 32,546 27,324 30,052 45,428 46,777 -23.65%
-
NP to SH 31,120 32,554 32,449 27,270 30,052 45,428 46,777 -23.84%
-
Tax Rate 2.40% -0.25% 3.80% 8.78% 8.40% 3.45% 5.38% -
Total Cost 326,316 250,577 238,850 207,630 174,356 267,332 255,505 17.76%
-
Net Worth 236,354 228,215 220,051 203,703 196,847 195,437 179,028 20.40%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 236,354 228,215 220,051 203,703 196,847 195,437 179,028 20.40%
NOSH 164,135 164,183 164,217 164,277 164,039 164,233 164,246 -0.04%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 8.74% 11.53% 11.99% 11.63% 14.70% 14.52% 15.47% -
ROE 13.17% 14.26% 14.75% 13.39% 15.27% 23.24% 26.13% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 217.84 172.52 165.27 143.02 124.61 190.44 184.04 11.93%
EPS 18.96 19.82 19.76 16.60 18.32 27.66 28.48 -23.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.44 1.39 1.34 1.24 1.20 1.19 1.09 20.46%
Adjusted Per Share Value based on latest NOSH - 164,128
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 217.74 172.49 165.27 143.08 124.48 190.46 184.08 11.88%
EPS 18.95 19.82 19.76 16.61 18.30 27.66 28.49 -23.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4393 1.3898 1.34 1.2405 1.1987 1.1901 1.0902 20.40%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.14 0.95 0.88 0.99 1.09 1.17 1.47 -
P/RPS 0.52 0.55 0.53 0.69 0.87 0.61 0.80 -25.02%
P/EPS 6.01 4.79 4.45 5.96 5.95 4.23 5.16 10.73%
EY 16.63 20.87 22.45 16.77 16.81 23.64 19.37 -9.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.68 0.66 0.80 0.91 0.98 1.35 -30.10%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 28/08/06 22/05/06 23/02/06 23/02/06 23/08/05 30/05/05 24/02/05 -
Price 1.00 0.91 0.83 0.83 1.05 1.05 1.30 -
P/RPS 0.46 0.53 0.50 0.58 0.84 0.55 0.71 -25.18%
P/EPS 5.27 4.59 4.20 5.00 5.73 3.80 4.56 10.15%
EY 18.96 21.79 23.81 20.00 17.45 26.34 21.91 -9.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.65 0.62 0.67 0.87 0.88 1.19 -30.53%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment